Available DFW · SFR

1025 Brookhaven Dr Reveal Address

Garland, TX 75134

$223,544

3 bd · 2 ba · 1,479 sqft · Built 1985

Notes

3-bedroom single-family in Garland, built 1985. 1,779 sq ft, tenant in place at $1,725/mo.

1025 Brookhaven Dr, Garland, TX 75134

Members-only — exact address & map

Sign up for exclusive access to the full address, interactive map, and direct Google Maps link for every property in our portfolio.

Annual, at default assumptions.

Property Tax $5,549

Insurance $1,118

HOA $0

Property Management $1,656

Vacancy Reserve $1,035

Maintenance + CapEx $1,656

Total Operating Expenses

$11,014

Annual NOI

$9,686

Cash Flowing Day One

Occupied with a paying tenant. Rent hits your account month one.
Lease already in place. No tenant search, no leasing fee, no vacancy month.
Professionally managed end-to-end. We stay on post-close so you don't have to.
Full tax and rent history available on request. Underwrite on real numbers, not pro-forma.

Fair-Market Snapshot

5% Below Market

Asking

$223,544

Consensus Value

$235,310

Consensus of county tax valuation, Zillow Zestimate, HomeCanvasser AVM, and broker BPO. Not an appraisal.

Model your return

How the metrics work

Gross Yield: Annual rent ÷ asking price. Pre-expense, pre-debt. Best for scanning income across properties.
Cap Rate: NOI ÷ asking price. Same idea as Yield, but after operating expenses (tax, insurance, HOA, 8% management, 5% vacancy, 5% maintenance). Doesn't include financing.
Monthly Cash Flow (CF/mo): What hits your account after operating expenses and mortgage. Depends on down payment and interest rate — use the sliders.
Cash-on-Cash (CoC): Annual cash flow ÷ cash required at close. Your return on the money you actually put down. Also moves with the sliders.